Valuation Cabot Corporation

Stocks

Market Closed - NYSE 23:00:02 16/10/2026 +03			5-day change	1st Jan Change
74.29 ^USD	-1.58%		-0.83%	+12.09%

10-05	UBS Adjusts Cabot Price Target to $86 From $92, Maintains Neutral Rating	MT
09-17	Cabot Corporation and U.S. Department of Energy Expand North American Battery Materials Platform with $50 Million Grant	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,843	3,597	3,875	6,128	4,046	3,836	-	-
Change	-	26.52%	7.72%	58.14%	-33.97%	-5.2%	-	-
Enterprise Value (EV) ¹	3,837	4,834	4,913	7,045	4,918	4,816	4,740	4,720
Change	-	25.98%	1.63%	43.4%	-30.19%	-2.08%	-1.57%	-0.43%
P/E	11.5x	-	-	-	-	17.2x	10.2x	-
PBR	3x	4.02x	3.1x	3.82x	2.66x	2.37x	2.15x	2.03x
PEG	-	-	-	-	-	-	0.1x	-
Capitalization / Revenue	0.83x	0.83x	0.99x	1.53x	1.09x	1.04x	1.01x	0.97x
EV / Revenue	1.13x	1.12x	1.25x	1.76x	1.32x	1.31x	1.25x	1.2x
EV / EBITDA	5.88x	6.64x	7.07x	9.07x	6.12x	6.55x	6.1x	5.77x
EV / EBIT	7.8x	8.29x	8.88x	11.3x	7.57x	8.91x	8x	7.53x
EV / FCF	61.9x	-43.5x	14x	15.6x	12.6x	23.8x	18.8x	18.1x
FCF Yield	1.62%	-2.3%	7.14%	6.4%	7.95%	4.21%	5.32%	5.53%
Dividend per Share ²	1.4	1.48	1.54	1.66	1.76	1.861	1.995	2.15
Rate of return	2.79%	2.32%	2.22%	1.49%	2.31%	2.5%	2.69%	2.89%
EPS ²	4.34	-	-	-	-	4.33	7.31	-
Distribution rate	32.3%	-	-	-	-	43%	27.3%	-
Net sales ¹	3,409	4,321	3,931	3,994	3,713	3,685	3,802	3,939
EBITDA ¹	652	728	695	777	804	734.7	777.6	817.6
EBIT ¹	492	583	553	626	650	540.2	592.2	627
Net income ¹	250	209	445	-	-	278.8	358.6	369.1
Net Debt ¹	994	1,237	1,038	917	872	980	904.6	884.2
Reference price ²	50.12	63.89	69.27	111.77	76.05	74.29	74.29	74.29
Nbr of stocks (in thousands)	56,724	56,299	55,937	54,824	53,204	51,631	-	-
Announcement Date	11/8/21 A	11/7/22 A	11/6/23 A	11/4/24 A	11/3/25 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CABOT CORPORATION	-	1.31x	6.55x	2.5%	3.84B
ECOLAB INC.	37.94x	5.18x	20.99x	1.02%	80.98B
GIVAUDAN SA	33.68x	5.12x	21.82x	1.89%	43.87B
SIKA AG	24.74x	2.93x	15.26x	2.11%	35.55B
HENKEL AG & CO. KGAA	15.47x	1.6x	8.91x	2.7%	33.94B
NOVONESIS A/S	38.45x	6.96x	18.46x	1.6%	31.89B
FUJIFILM HOLDINGS CORPORATION	14.61x	1.4x	8.64x	2.18%	25.99B
EMS-CHEMIE HOLDING AG	41.16x	10.09x	30.53x	2.13%	25.11B
DUPONT DE NEMOURS, INC.	24.49x	2.65x	10.77x	1.84%	17.62B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	8.17x	2.28x	4.54x	3.19%	17.2B
Average	26.52x	3.95x	14.65x	2.12%	31.6B
Weighted average by Cap.	29.37x	4.45x	17.01x	1.87%